[SAPNRG] YoY Quarter Result on 31-Oct-2012 [#3]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
10-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 3.4%
YoY- 119.55%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 2,890,796 2,410,203 2,381,662 2,215,524 745,757 40.28%
PBT 198,022 410,981 323,952 261,315 136,400 9.76%
Tax -68,075 -62,926 -77,137 -56,704 -16,912 41.61%
NP 129,947 348,055 246,815 204,611 119,488 2.11%
-
NP to SH 129,856 348,400 245,556 182,519 83,135 11.78%
-
Tax Rate 34.38% 15.31% 23.81% 21.70% 12.40% -
Total Cost 2,760,849 2,062,148 2,134,847 2,010,913 626,269 44.86%
-
Net Worth 13,823,379 11,153,597 9,822,240 6,200,645 0 -
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - 119,931 - - - -
Div Payout % - 34.42% - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 13,823,379 11,153,597 9,822,240 6,200,645 0 -
NOSH 5,984,147 5,996,557 5,989,170 5,000,520 1,276,215 47.11%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 4.50% 14.44% 10.36% 9.24% 16.02% -
ROE 0.94% 3.12% 2.50% 2.94% 0.00% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 48.31 40.19 39.77 44.31 58.44 -4.64%
EPS 2.17 5.81 4.10 3.65 0.00 -
DPS 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.31 1.86 1.64 1.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,000,520
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 15.68 13.08 12.92 12.02 4.05 40.24%
EPS 0.70 1.89 1.33 0.99 0.45 11.67%
DPS 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.75 0.6051 0.5329 0.3364 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 - -
Price 2.11 3.41 4.00 2.51 0.00 -
P/RPS 4.37 8.48 10.06 5.67 0.00 -
P/EPS 97.24 58.69 97.56 68.77 0.00 -
EY 1.03 1.70 1.03 1.45 0.00 -
DY 0.00 0.59 0.00 0.00 0.00 -
P/NAPS 0.91 1.83 2.44 2.02 0.00 -
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 22/12/15 09/12/14 06/12/13 10/12/12 - -
Price 1.71 2.45 4.38 2.80 0.00 -
P/RPS 3.54 6.10 11.01 6.32 0.00 -
P/EPS 78.80 42.17 106.83 76.71 0.00 -
EY 1.27 2.37 0.94 1.30 0.00 -
DY 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 0.74 1.32 2.67 2.26 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment